[CHINTEK] QoQ TTM Result on 30-Nov-2019 [#1]

Stock
[CHINTEK] CHIN TECK PLANTATIONS BHD
Announcement Date
20-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2020
Quarter
30-Nov-2019 [#1]
Profit Trend
QoQ- -5.64%
YoY- -55.05%
Quarter Report
Latest QR
Upcoming QR
CHINTEK's Result
CHINTEK's Financial Summary
View:
Show?
TTM Result
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Revenue 129,813 120,713 120,501 126,210 122,120 117,643 123,806 3.19%
PBT 47,241 37,644 33,085 39,690 42,605 46,776 62,979 -17.37%
Tax -11,254 -8,848 -7,709 -9,035 -10,118 -9,110 -8,887 16.96%
NP 35,987 28,796 25,376 30,655 32,487 37,666 54,092 -23.69%
-
NP to SH 35,987 28,796 25,376 30,655 32,487 37,666 54,092 -23.69%
-
Tax Rate 23.82% 23.50% 23.30% 22.76% 23.75% 19.48% 14.11% -
Total Cost 93,826 91,917 95,125 95,555 89,633 79,977 69,714 21.78%
-
Net Worth 679,740 682,481 676,086 682,481 672,431 669,690 666,036 1.36%
Dividend
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Div 14,618 14,618 16,445 16,445 18,272 18,272 27,408 -34.10%
Div Payout % 40.62% 50.76% 64.81% 53.65% 56.25% 48.51% 50.67% -
Equity
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Net Worth 679,740 682,481 676,086 682,481 672,431 669,690 666,036 1.36%
NOSH 91,363 91,363 91,363 91,363 91,363 91,363 91,363 0.00%
Ratio Analysis
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
NP Margin 27.72% 23.85% 21.06% 24.29% 26.60% 32.02% 43.69% -
ROE 5.29% 4.22% 3.75% 4.49% 4.83% 5.62% 8.12% -
Per Share
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 142.08 132.12 131.89 138.14 133.66 128.76 135.51 3.19%
EPS 39.39 31.52 27.77 33.55 35.56 41.23 59.21 -23.69%
DPS 16.00 16.00 18.00 18.00 20.00 20.00 30.00 -34.10%
NAPS 7.44 7.47 7.40 7.47 7.36 7.33 7.29 1.36%
Adjusted Per Share Value based on latest NOSH - 91,363
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 142.08 132.12 131.89 138.14 133.66 128.76 135.51 3.19%
EPS 39.39 31.52 27.77 33.55 35.56 41.23 59.21 -23.69%
DPS 16.00 16.00 18.00 18.00 20.00 20.00 30.00 -34.10%
NAPS 7.44 7.47 7.40 7.47 7.36 7.33 7.29 1.36%
Price Multiplier on Financial Quarter End Date
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 -
Price 5.90 5.90 6.20 6.50 6.30 6.58 7.00 -
P/RPS 4.15 4.47 4.70 4.71 4.71 5.11 5.17 -13.57%
P/EPS 14.98 18.72 22.32 19.37 17.72 15.96 11.82 17.02%
EY 6.68 5.34 4.48 5.16 5.64 6.27 8.46 -14.51%
DY 2.71 2.71 2.90 2.77 3.17 3.04 4.29 -26.27%
P/NAPS 0.79 0.79 0.84 0.87 0.86 0.90 0.96 -12.13%
Price Multiplier on Announcement Date
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 30/10/20 28/07/20 19/06/20 20/01/20 31/10/19 31/07/19 29/04/19 -
Price 5.96 5.85 5.69 6.93 6.31 6.50 6.70 -
P/RPS 4.19 4.43 4.31 5.02 4.72 5.05 4.94 -10.35%
P/EPS 15.13 18.56 20.49 20.65 17.75 15.77 11.32 21.23%
EY 6.61 5.39 4.88 4.84 5.64 6.34 8.84 -17.54%
DY 2.68 2.74 3.16 2.60 3.17 3.08 4.48 -28.89%
P/NAPS 0.80 0.78 0.77 0.93 0.86 0.89 0.92 -8.85%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment